Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.88% first-year return on $61,911 initial cash invested.
11.88%
Cash On Cash
10.44%
Cap Rate
1.68
DSCR
$3,022
Rent
$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,911
Downpayment
20%
$41,820
Closing costs
1%
$2,091
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,022
Total Expenses
$2,409
Mortgage P&I
36%
$1,086
Property Taxes
7%
$220
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332